Willow Clinic bases its budgets on patient-visits. During October, the clinic plans for a level of activity of 2,110 pats has provided the following data concerning the formulas it uses in its budgeting: Revenue Personnel expenses Medical supplies Occupancy expenses Administrative expenses Required: Fixed element per month $ 23,300 $ 710 $ $ 4,850 4,110 Variable element per patient-visit $ 40.00 $ 12.00 6.00 $ $ 1.80 $ 0.20
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Please do not give solution in image format thanku
![Willow Clinic bases its budgets on patient-visits. During October, the clinic plans for a level of activity of 2,110 patient-visits. The clinic
has provided the following data concerning the formulas it uses in its budgeting:
Revenue
Personnel expenses
Medical supplies
Occupancy expenses
Administrative expenses
Fixed element
per month
$ 23,300
$
710
$ 4,850
$
4,110
Required:
Prepare the clinic's planning budget for October.
Variable element per
patient-visit
$
40.00
$ 12.00
$ 6.00
$ 1.80
S 0.20](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F7be1bef2-77c6-46ad-ae76-fae184ecff15%2Fd4e4b436-3053-4f7b-8d07-0317a9156f99%2F3qegh9k_processed.png&w=3840&q=75)
![Required:
Prepare the clinic's planning budget for October.
Willow Clinic
Planning Budget
For the Month Ended October 31
Budgeted patient-visits
Revenue
Expenses:
Personnel expenses
Medical supplies
Occupancy expenses
Administrative expenses
Total expense
Net operating income
2,110](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F7be1bef2-77c6-46ad-ae76-fae184ecff15%2Fd4e4b436-3053-4f7b-8d07-0317a9156f99%2Fysjxpl_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)